Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.82% first-year return on $131k initial cash invested.
1.82%
Cash On Cash
7.11%
Cap Rate
1.15
DSCR
$5,457
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,457 income − $5,258 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,457
Total Expenses
$5,258
Mortgage P&I
51%
$2,776
Property Taxes
8%
$417
Home Insurance
3%
$189
HOA
0%
$21
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600